For saleSingle family
$635,000
903 13th St S
Benson MN 56215
5 beds, 3.5 baths, 6,634 sqft
903 13th St S is a 5 beds, 3.5 baths, 6,634 sqft single family home for sale at $635,000 in Benson MN 56215. At 20% down it rents for an estimated $1,550/mo and returns -$2,983/mo a month at a 1.0% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $1,550/mo
- Monthly cash flow
- -$2,983/mo
- Cap rate
- 1.0%
- Cash-on-cash
- -28.2%
- Max offer
- $185,500
Offer ≤ $185,500 (71% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading